[DAIBOCI] YoY TTM Result on 2019-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 619,277 379,032 430,756 388,647 371,158 344,953 344,505 11.07% YoY % 63.38% -12.01% 10.83% 4.71% 7.60% 0.13% - Horiz. % 179.76% 110.02% 125.04% 112.81% 107.74% 100.13% 100.00%
PBT 63,302 3,657 20,622 35,742 29,950 35,728 31,048 13.60% YoY % 1,630.98% -82.27% -42.30% 19.34% -16.17% 15.07% - Horiz. % 203.88% 11.78% 66.42% 115.12% 96.46% 115.07% 100.00%
Tax -15,637 -1,354 -3,775 -8,665 -5,432 -9,007 -7,312 14.58% YoY % -1,054.87% 64.13% 56.43% -59.52% 39.69% -23.18% - Horiz. % 213.85% 18.52% 51.63% 118.50% 74.29% 123.18% 100.00%
NP 47,665 2,303 16,847 27,077 24,518 26,721 23,736 13.29% YoY % 1,969.69% -86.33% -37.78% 10.44% -8.24% 12.58% - Horiz. % 200.81% 9.70% 70.98% 114.08% 103.29% 112.58% 100.00%
NP to SH 47,670 484 15,241 25,958 24,518 26,721 23,736 13.30% YoY % 9,749.17% -96.82% -41.29% 5.87% -8.24% 12.58% - Horiz. % 200.83% 2.04% 64.21% 109.36% 103.29% 112.58% 100.00%
Tax Rate 24.70 % 37.02 % 18.31 % 24.24 % 18.14 % 25.21 % 23.55 % 0.86% YoY % -33.28% 102.18% -24.46% 33.63% -28.04% 7.05% - Horiz. % 104.88% 157.20% 77.75% 102.93% 77.03% 107.05% 100.00%
Total Cost 571,612 376,729 413,909 361,570 346,640 318,232 320,769 10.90% YoY % 51.73% -8.98% 14.48% 4.31% 8.93% -0.79% - Horiz. % 178.20% 117.45% 129.04% 112.72% 108.07% 99.21% 100.00%
Net Worth 252,057 206,229 196,408 199,662 190,510 434,643 113,378 15.37% YoY % 22.22% 5.00% -1.63% 4.80% -56.17% 283.36% - Horiz. % 222.32% 181.90% 173.23% 176.10% 168.03% 383.36% 100.00%
Dividend 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 16,367 1,636 10,975 14,901 14,766 16,037 14,775 1.85% YoY % 900.00% -85.09% -26.35% 0.91% -7.93% 8.55% - Horiz. % 110.78% 11.08% 74.28% 100.86% 99.94% 108.55% 100.00%
Div Payout % 34.33 % 338.17 % 72.01 % 57.41 % 60.23 % 60.02 % 62.25 % -10.11% YoY % -89.85% 369.62% 25.43% -4.68% 0.35% -3.58% - Horiz. % 55.15% 543.24% 115.68% 92.22% 96.76% 96.42% 100.00%
Equity 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 252,057 206,229 196,408 199,662 190,510 434,643 113,378 15.37% YoY % 22.22% 5.00% -1.63% 4.80% -56.17% 283.36% - Horiz. % 222.32% 181.90% 173.23% 176.10% 168.03% 383.36% 100.00%
NOSH 327,348 327,348 327,348 327,315 272,158 273,360 113,378 20.90% YoY % 0.00% 0.00% 0.01% 20.27% -0.44% 141.11% - Horiz. % 288.72% 288.72% 288.72% 288.69% 240.04% 241.11% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.70 % 0.61 % 3.91 % 6.97 % 6.61 % 7.75 % 6.89 % 2.01% YoY % 1,162.29% -84.40% -43.90% 5.45% -14.71% 12.48% - Horiz. % 111.76% 8.85% 56.75% 101.16% 95.94% 112.48% 100.00%
ROE 18.91 % 0.23 % 7.76 % 13.00 % 12.87 % 6.15 % 20.94 % -1.81% YoY % 8,121.74% -97.04% -40.31% 1.01% 109.27% -70.63% - Horiz. % 90.31% 1.10% 37.06% 62.08% 61.46% 29.37% 100.00%
Per Share 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 189.18 115.79 131.59 118.74 136.38 126.19 303.85 -8.13% YoY % 63.38% -12.01% 10.82% -12.93% 8.08% -58.47% - Horiz. % 62.26% 38.11% 43.31% 39.08% 44.88% 41.53% 100.00%
EPS 14.56 0.15 4.66 7.93 9.01 9.77 20.94 -6.30% YoY % 9,606.67% -96.78% -41.24% -11.99% -7.78% -53.34% - Horiz. % 69.53% 0.72% 22.25% 37.87% 43.03% 46.66% 100.00%
DPS 5.00 0.50 3.35 4.55 5.42 5.87 13.00 -15.72% YoY % 900.00% -85.07% -26.37% -16.05% -7.67% -54.85% - Horiz. % 38.46% 3.85% 25.77% 35.00% 41.69% 45.15% 100.00%
NAPS 0.7700 0.6300 0.6000 0.6100 0.7000 1.5900 1.0000 -4.57% YoY % 22.22% 5.00% -1.64% -12.86% -55.97% 59.00% - Horiz. % 77.00% 63.00% 60.00% 61.00% 70.00% 159.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,899 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 188.86 115.59 131.37 118.53 113.19 105.20 105.06 11.07% YoY % 63.39% -12.01% 10.83% 4.72% 7.60% 0.13% - Horiz. % 179.76% 110.02% 125.04% 112.82% 107.74% 100.13% 100.00%
EPS 14.54 0.15 4.65 7.92 7.48 8.15 7.24 13.29% YoY % 9,593.33% -96.77% -41.29% 5.88% -8.22% 12.57% - Horiz. % 200.83% 2.07% 64.23% 109.39% 103.31% 112.57% 100.00%
DPS 4.99 0.50 3.35 4.54 4.50 4.89 4.51 1.83% YoY % 898.00% -85.07% -26.21% 0.89% -7.98% 8.43% - Horiz. % 110.64% 11.09% 74.28% 100.67% 99.78% 108.43% 100.00%
NAPS 0.7687 0.6289 0.5990 0.6089 0.5810 1.3255 0.3458 15.37% YoY % 22.23% 4.99% -1.63% 4.80% -56.17% 283.31% - Horiz. % 222.30% 181.87% 173.22% 176.08% 168.02% 383.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/07/20 31/07/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.7800 1.8000 1.6200 2.2900 2.2300 5.4900 4.2600 -
P/RPS 1.47 1.55 1.23 1.93 1.64 4.35 1.40 0.88% YoY % -5.16% 26.02% -36.27% 17.68% -62.30% 210.71% - Horiz. % 105.00% 110.71% 87.86% 137.86% 117.14% 310.71% 100.00%
P/EPS 19.09 1,217.41 34.79 28.88 24.75 56.16 20.35 -1.14% YoY % -98.43% 3,399.31% 20.46% 16.69% -55.93% 175.97% - Horiz. % 93.81% 5,982.36% 170.96% 141.92% 121.62% 275.97% 100.00%
EY 5.24 0.08 2.87 3.46 4.04 1.78 4.91 1.17% YoY % 6,450.00% -97.21% -17.05% -14.36% 126.97% -63.75% - Horiz. % 106.72% 1.63% 58.45% 70.47% 82.28% 36.25% 100.00%
DY 1.80 0.28 2.07 1.99 2.43 1.07 3.05 -9.01% YoY % 542.86% -86.47% 4.02% -18.11% 127.10% -64.92% - Horiz. % 59.02% 9.18% 67.87% 65.25% 79.67% 35.08% 100.00%
P/NAPS 3.61 2.86 2.70 3.75 3.19 3.45 4.26 -2.92% YoY % 26.22% 5.93% -28.00% 17.55% -7.54% -19.01% - Horiz. % 84.74% 67.14% 63.38% 88.03% 74.88% 80.99% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 17/09/20 25/09/19 22/02/19 05/02/18 24/02/17 22/02/16 11/02/15 -
Price 2.6800 1.7100 1.5900 2.3200 2.3500 2.2200 4.6300 -
P/RPS 1.42 1.48 1.21 1.95 1.72 1.76 1.52 -1.21% YoY % -4.05% 22.31% -37.95% 13.37% -2.27% 15.79% - Horiz. % 93.42% 97.37% 79.61% 128.29% 113.16% 115.79% 100.00%
P/EPS 18.40 1,156.54 34.15 29.25 26.09 22.71 22.12 -3.24% YoY % -98.41% 3,286.65% 16.75% 12.11% 14.88% 2.67% - Horiz. % 83.18% 5,228.48% 154.39% 132.23% 117.95% 102.67% 100.00%
EY 5.43 0.09 2.93 3.42 3.83 4.40 4.52 3.34% YoY % 5,933.33% -96.93% -14.33% -10.70% -12.95% -2.65% - Horiz. % 120.13% 1.99% 64.82% 75.66% 84.73% 97.35% 100.00%
DY 1.87 0.29 2.11 1.96 2.31 2.64 2.81 -7.03% YoY % 544.83% -86.26% 7.65% -15.15% -12.50% -6.05% - Horiz. % 66.55% 10.32% 75.09% 69.75% 82.21% 93.95% 100.00%
P/NAPS 3.48 2.71 2.65 3.80 3.36 1.40 4.63 -4.98% YoY % 28.41% 2.26% -30.26% 13.10% 140.00% -69.76% - Horiz. % 75.16% 58.53% 57.24% 82.07% 72.57% 30.24% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report Q3 2018.pdf 
